| Market Cap | DKK 278.5M | |
| Enterprise Value | DKK 326.9M | |
| Revenue | — | — |
| Gross Profit | — | — |
| EBITDA | — | — |
| Net Income | DKK 59.5M | — |
| Diluted EPS | DKK 0.15 | — |
| Free Cash Flow | — | — |
| DPS (FY2025) | DKK 0.02 |
| Trailing yield | 2.92% |
| Payout ratio | — |
| Growth streak | 0 yrs |
| 5y DPS growth | — |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20252025-12-31 | DKK 0.02 | +0.0% | reported |
| FY20242024-12-31 | DKK 0.02 | +0.0% | reported |
| FY20232023-12-31 | DKK 0.02 | — | reported |
| FY20222022-12-31 | — | — | reported |
| Ratio | 2021 | 2022 | 2023 | 2024 | 2025 | Trend · 5y | vs own |
|---|---|---|---|---|---|---|---|
| ▾Returns on Capital | |||||||
| Return on Equity | 19.64% | 8.88% | 9.82% | −41.23% | 17.31% | 70% | |
| Return on Assets | — | 7.06% | 8.28% | −35.96% | 14.35% | 88% | |
| Return on Capital Employed | — | 10.58% | 10.82% | −37.21% | 18.55% | 88% | |
| Return on Invested Capital | — | — | — | — | 16.72% | — | 50% |
| Return on Incremental IC | — | — | — | — | 220.23% | — | 50% |
| ▸DuPont factors (ROE drivers) · 3 ratios | |||||||
| ▸Earnings quality · 3 ratios | |||||||
| ▸Liquidity & coverage · 4 ratios | |||||||
| ▸Leverage · 6 ratios | |||||||
| ▸Capital allocation · 3 ratios | |||||||
| Line | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Total Operating Expenses | DKK 6.1M | DKK 6.1M | DKK 9.3M | DKK 8.1M | — |
| YoY % | -0.0% | +53.8% | -13.2% | ||
| Interest Expense | DKK 2.5M | DKK 3.4M | DKK 4.1M | DKK 1.5M | DKK 3.9M |
| YoY % | +35.5% | +21.8% | -63.2% | +158.9% | |
| Interest & Investment Income | DKK 2.3M | DKK 4.7M | DKK 492,000 | DKK 1.3M | DKK 2.1M |
| YoY % | +103.9% | -89.6% | +162.0% | +65.6% | |
| Pretax Income | DKK 66.2M | DKK 36.4M | DKK 43.3M | -DKK 155.7M | DKK 64.5M |
| YoY % | -45.1% | +19.0% | |||
| Income Tax | -DKK 413,000 | DKK 3.0M | DKK 286,000 | DKK 10.0M | DKK 5.0M |
| YoY % | -90.5% | +3396.5% | -50.0% | ||
| Net Income (incl. NCI) | DKK 66.6M | DKK 33.4M | DKK 43.0M | -DKK 165.7M | DKK 59.5M |
| YoY % | -49.9% | +28.9% | |||
| EPS (Basic) | DKK 0.20 | DKK 0.10 | DKK 0.13 | -DKK 0.41 | DKK 0.15 |
| YoY % | -50.0% | +30.0% | |||
| EPS (Diluted) | DKK 0.20 | DKK 0.10 | DKK 0.13 | -DKK 0.41 | DKK 0.15 |
| YoY % | -50.0% | +30.0% | |||
| Dividends Declared per Share | — | — | DKK 0 | DKK 0 | DKK 0 |
| YoY % | 0.0% | 0.0% |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
| FY20212021-12-31 |
| — |
| — |
| reported |
